Unlock all features! Tap here to upgrade
3052 Snow Canyon Pkwy Unit 171, Saint George, UT 84770
3 beds • 3 baths • 2522 sqft
$1,200,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -21.4% first-year return on $270k initial cash invested.
-21.4%
Cash On Cash
1.88%
Cap Rate
0.29
DSCR
$4,107
Rent
-$4,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $8,922 expenses = $4,815 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,107
Total Expenses
$8,922
Mortgage P&I
159%
$6,531
Property Taxes
9%
$355
Home Insurance
10%
$420
HOA
5%
$220
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452